Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,510/mo
+$105/mo- Down payment
- $69,831
- Funds due
- $83,682
- Interest + MI left
- $546,763
- First ends
- Jan 2054
Assumption
Assumption + second
$3,719/mo
+$314/mo- Down payment
- $43,831
- Funds due
- $59,079
- Interest + MI left
- $596,075
- First ends
- Jan 2054
New loan
New conventional
$3,405/mo
Lowest payment- Down payment
- $43,831
- Funds due
- $55,456
- Interest + MI left
- $581,663
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | Assumption + second | New conventional | |
|---|---|---|---|
| First mortgage | $362,669 | $362,669 | $388,669 |
| Second mortgage | — | $26,000 | — |
| First P&I | $2,681.75 | $2,681.75 | $2,669.89 |
| Second P&I | — | $209.20 | — |
| Mortgage insurance | $170.91 | $170.91 | $77.73 |
| Taxes, insurance & HOA | $657.00 | $657.00 | $657.00 |
| Total housing payment | $3,509.66 | $3,718.86 | $3,404.62 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$43,831
Closing costs & prepaids$15,249
Usable credit−$0
Total buyer cash needed$59,079
Earnest money paid−$0
Remaining funds due$59,079
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,325.00
Title & settlement$1,825.00
Recording fee$100.00
Second-loan charges$1,250.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$1,296.00
Initial HOA (3 months)$225.00
Prepaid interest, first (23 days)$1,780.26
Prepaid interest, second (23 days)$147.45
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 23 days of interest to the end of the closing month.
What is left to pay
The seller already paid down the early, interest-heavy years.
Remaining first mortgage at closing27 yr 1 moOf the original 30-year loan at 7.790%
Interest already paid$83,640Through Dec 2026
Assumption only · ends Jan 2054$546,763
Assumption + second · ends Jan 2054, second Jan 2057$596,075
New conventional · ends Jan 2057$581,663